[KLK] YoY TTM Result on 31-Mar-2023 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

24-May-2023

Admission Sponsor

Sponsor

Financial Year

30-Sep-2023

Quarter

31-Mar-2023 [#2]

Profit Trend

QoQ- -17.7%

YoY- -35.27%

Quarter Report

2nd Quarterly Report FY2023.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	26,694,192	24,318,710	16,523,070	15,388,197	16,549,789	19,914,758	19,432,520	5.43%
YoY %	9.77%	47.18%	7.37%	-7.02%	-16.90%	2.48%	-	-
Horiz. %	137.37%	125.14%	85.03%	79.19%	85.17%	102.48%	100.00%	-
PBT	2,375,929	3,571,693	1,966,556	653,820	919,371	1,312,679	1,426,282	8.87%
YoY %	-33.48%	81.62%	200.78%	-28.88%	-29.96%	-7.96%	-	-
Horiz. %	166.58%	250.42%	137.88%	45.84%	64.46%	92.04%	100.00%	-
Tax	-513,065	-757,564	-395,883	-214,024	-241,136	-374,059	-81,572	35.84%
YoY %	32.27%	-91.36%	-84.97%	11.24%	35.54%	-358.56%	-	-
Horiz. %	628.97%	928.71%	485.32%	262.37%	295.61%	458.56%	100.00%	-
NP	1,862,864	2,814,129	1,570,673	439,796	678,235	938,620	1,344,710	5.57%
YoY %	-33.80%	79.17%	257.14%	-35.16%	-27.74%	-30.20%	-	-
Horiz. %	138.53%	209.27%	116.80%	32.71%	50.44%	69.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,654,244	2,555,631	1,425,360	418,725	637,299	864,785	1,278,694	4.38%
YoY %	-35.27%	79.30%	240.40%	-34.30%	-26.31%	-32.37%	-	-
Horiz. %	129.37%	199.86%	111.47%	32.75%	49.84%	67.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.59%	21.21%	20.13%	32.73%	26.23%	28.50%	5.72%	-
YoY %	1.79%	5.37%	-38.50%	24.78%	-7.96%	398.25%	-	-
Horiz. %	377.45%	370.80%	351.92%	572.20%	458.57%	498.25%	100.00%	-
Total Cost	24,831,328	21,504,581	14,952,397	14,948,401	15,871,554	18,976,138	18,087,810	5.42%
YoY %	15.47%	43.82%	0.03%	-5.82%	-16.36%	4.91%	-	-
Horiz. %	137.28%	118.89%	82.67%	82.64%	87.75%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,126,195	13,238,141	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	3.56%
YoY %	6.71%	15.90%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	215,667	215,604	215,705	160,569	159,744	532,482	532,482	-13.97%
YoY %	0.03%	-0.05%	34.34%	0.52%	-70.00%	0.00%	-	-
Horiz. %	40.50%	40.49%	40.51%	30.15%	30.00%	100.00%	100.00%	-
Div Payout %	13.04%	8.44%	15.13%	38.35%	25.07%	61.57%	41.64%	-
YoY %	54.50%	-44.22%	-60.55%	52.97%	-59.28%	47.86%	-	-
Horiz. %	31.32%	20.27%	36.34%	92.10%	60.21%	147.86%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	14,126,195	13,238,141	11,421,586	10,190,779	10,628,357	11,075,642	11,448,381	3.56%
YoY %	6.71%	15.90%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-
NOSH	1,081,017	1,081,017	1,081,017	1,081,017	1,064,965	1,064,965	1,064,965	0.24%
YoY %	0.00%	0.00%	0.00%	1.51%	0.00%	0.00%	-	-
Horiz. %	101.51%	101.51%	101.51%	101.51%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	6.98%	11.57%	9.51%	2.86%	4.10%	4.71%	6.92%	-
YoY %	-39.67%	21.66%	232.52%	-30.24%	-12.95%	-31.94%	-	-
Horiz. %	100.87%	167.20%	137.43%	41.33%	59.25%	68.06%	100.00%	-
ROE	11.71%	19.31%	12.48%	4.11%	6.00%	7.81%	11.17%	-
YoY %	-39.36%	54.73%	203.65%	-31.50%	-23.18%	-30.08%	-	-
Horiz. %	104.83%	172.87%	111.73%	36.79%	53.72%	69.92%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	2,475.50	2,255.86	1,532.01	1,437.53	1,554.02	1,869.99	1,824.71	5.21%
YoY %	9.74%	47.25%	6.57%	-7.50%	-16.90%	2.48%	-	-
Horiz. %	135.67%	123.63%	83.96%	78.78%	85.17%	102.48%	100.00%	-
EPS	153.41	237.07	132.16	39.12	59.84	81.20	120.07	4.16%
YoY %	-35.29%	79.38%	237.83%	-34.63%	-26.31%	-32.37%	-	-
Horiz. %	127.77%	197.44%	110.07%	32.58%	49.84%	67.63%	100.00%	-
DPS	20.00	20.00	20.00	15.00	15.00	50.00	50.00	-14.15%
YoY %	0.00%	0.00%	33.33%	0.00%	-70.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	40.00%	30.00%	30.00%	100.00%	100.00%	-
NAPS	13.10	12.28	10.59	9.52	9.98	10.40	10.75	3.34%
YoY %	6.68%	15.96%	11.24%	-4.61%	-4.04%	-3.26%	-	-
Horiz. %	121.86%	114.23%	98.51%	88.56%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,017
RPS	2,428.98	2,212.83	1,503.48	1,400.22	1,505.91	1,812.10	1,768.22	5.43%
YoY %	9.77%	47.18%	7.37%	-7.02%	-16.90%	2.48%	-	-
Horiz. %	137.37%	125.14%	85.03%	79.19%	85.17%	102.48%	100.00%	-
EPS	150.52	232.54	129.70	38.10	57.99	78.69	116.35	4.38%
YoY %	-35.27%	79.29%	240.42%	-34.30%	-26.31%	-32.37%	-	-
Horiz. %	129.37%	199.86%	111.47%	32.75%	49.84%	67.63%	100.00%	-
DPS	19.62	19.62	19.63	14.61	14.54	48.45	48.45	-13.98%
YoY %	0.00%	-0.05%	34.36%	0.48%	-69.99%	0.00%	-	-
Horiz. %	40.50%	40.50%	40.52%	30.15%	30.01%	100.00%	100.00%	-
NAPS	12.8538	12.0458	10.3928	9.2729	9.6711	10.078	10.4172	3.56%
YoY %	6.71%	15.91%	12.08%	-4.12%	-4.04%	-3.26%	-	-
Horiz. %	123.39%	115.63%	99.77%	89.02%	92.84%	96.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	20.78	25.20	22.94	20.76	24.80	25.58	24.68	-
P/RPS	0.84	1.12	1.50	1.44	1.60	1.37	1.35	-7.59%
YoY %	-25.00%	-25.33%	4.17%	-10.00%	16.79%	1.48%	-	-
Horiz. %	62.22%	82.96%	111.11%	106.67%	118.52%	101.48%	100.00%	-
P/EPS	13.55	10.63	17.36	53.07	41.44	31.50	20.55	-6.70%
YoY %	27.47%	-38.77%	-67.29%	28.06%	31.56%	53.28%	-	-
Horiz. %	65.94%	51.73%	84.48%	258.25%	201.65%	153.28%	100.00%	-
EY	7.38	9.41	5.76	1.88	2.41	3.17	4.87	7.17%
YoY %	-21.57%	63.37%	206.38%	-21.99%	-23.97%	-34.91%	-	-
Horiz. %	151.54%	193.22%	118.28%	38.60%	49.49%	65.09%	100.00%	-
DY	0.96	0.79	0.87	0.72	0.60	1.95	2.03	-11.72%
YoY %	21.52%	-9.20%	20.83%	20.00%	-69.23%	-3.94%	-	-
Horiz. %	47.29%	38.92%	42.86%	35.47%	29.56%	96.06%	100.00%	-
P/NAPS	1.59	2.05	2.17	2.18	2.48	2.46	2.30	-5.96%
YoY %	-22.44%	-5.53%	-0.46%	-12.10%	0.81%	6.96%	-	-
Horiz. %	69.13%	89.13%	94.35%	94.78%	107.83%	106.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	24/05/22	19/05/21	27/05/20	15/05/19	16/05/18	22/05/17	-
Price	22.54	25.90	22.02	21.84	24.40	25.40	24.84	-
P/RPS	0.91	1.15	1.44	1.52	1.57	1.36	1.36	-6.47%
YoY %	-20.87%	-20.14%	-5.26%	-3.18%	15.44%	0.00%	-	-
Horiz. %	66.91%	84.56%	105.88%	111.76%	115.44%	100.00%	100.00%	-
P/EPS	14.69	10.93	16.66	55.83	40.77	31.28	20.69	-5.54%
YoY %	34.40%	-34.39%	-70.16%	36.94%	30.34%	51.18%	-	-
Horiz. %	71.00%	52.83%	80.52%	269.84%	197.05%	151.18%	100.00%	-
EY	6.81	9.15	6.00	1.79	2.45	3.20	4.83	5.89%
YoY %	-25.57%	52.50%	235.20%	-26.94%	-23.44%	-33.75%	-	-
Horiz. %	140.99%	189.44%	124.22%	37.06%	50.72%	66.25%	100.00%	-
DY	0.89	0.77	0.91	0.69	0.61	1.97	2.01	-12.69%
YoY %	15.58%	-15.38%	31.88%	13.11%	-69.04%	-1.99%	-	-
Horiz. %	44.28%	38.31%	45.27%	34.33%	30.35%	98.01%	100.00%	-
P/NAPS	1.72	2.11	2.08	2.29	2.44	2.44	2.31	-4.79%
YoY %	-18.48%	1.44%	-9.17%	-6.15%	0.00%	5.63%	-	-
Horiz. %	74.46%	91.34%	90.04%	99.13%	105.63%	105.63%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

321

MPI

MALAYSIAN PACIFIC INDUSTRIES

316

HLIND

HONG LEONG INDUSTRIES BHD

311

YTLPOWR

YTL POWER INTERNATIONAL BHD

139

PBBANK

PUBLIC BANK BHD

108

MYEG

MY E.G. SERVICES BHD

107

SAPNRG

SAPURA ENERGY BERHAD

100

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More